Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -20.98% first-year return on $71,886 initial cash invested.
-20.98%
Cash On Cash
0.2%
Cap Rate
0.03
DSCR
$730
Rent
-$1,257
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$730 income − $1,987 expenses = $1,257 out of pocket
Investment Breakdown
|
Purchase Price
$257k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$71,886
Downpayment
20%
$51,320
Closing costs
1%
$2,566
Rehab
0%
$0
Furnishing
7%
$18,000
Cashflow
Total Income
$730
Total Expenses
$1,987
Mortgage P&I
174%
$1,270
Property Taxes
38%
$274
Home Insurance
13%
$93
HOA
0%
$0
Property Management
15%
$110
CapEx
4%
$29
Vacancy
0%
$0
Maintenance
4%
$29
Other
25%
$182